Hendon, London, NW4 Flats 1, 3, 7 - 1 Graham Road 3 Unit Block | Freehold
Latest Valuation
£1,030,302
Current Investors
917
Dividend Yield
+2.70%
Last Year HPI
8.9%
Lowest Share Price
96p
Discount
6.82%
Try our new feature

Location

This investment comprises 3 three-bedroom purpose built flats - Flat 1 (lower ground), Flat 3 (ground) and Flat 7 (second floor).

Flat 1 has the benefit of a private patio to the front and rear. All 3 flats enjoy access to the rear communal gardens.

The building benefits from 4 off-street parking spaces.

Zoom

Financials

  • Share Valuation
  • House Price Index
  • Rental Income Breakdown

Note: The estimates provided do not constitute valuation advice; it remains your responsibility to determine valuation.

Land Registry Data Barnet

The HPI is an official statistic that captures changes in the value of residential properties across England and Wales. It is published by the Land Registry, which is a UK government organisation.

1 Year
+8.9%
3 Years
+39.0%
+11.6% Annualised
5 Years
+57.3%
+9.5% Annualised

Note: Past performance is not a reliable indicator of future results.

Residential property investment is a total returns product. This information is the income component only. Increasing capital values have historically driven most of the return.

Gross Rent per year (E)
£78,142
Service Charges
- £0
Gross Rental Revenue
= £78,142
Gross Rental Yield
4.25%
Costs
- £51,554
Annual Interest Payment
£28,675
Letting and Management
£9,580
Property Insurance
£860
Allowance for possible voids
£1,503
Maintenance Allowance
£4,598
Corporation Tax
£6,338
Dividends per year
= £26,588
Dividend Yield
2.52%

Note: UK taxpayers are currently entitled to a 10% pidend tax credit on Dividends. As of April 2016, this is to be replaced by a £5,000 annual dividend allowance. This means that the total income related tax you pay is no greater than if you were to own the property directly. Gross rent and dividends may be lower than estimated. Tax treatment depends on individual circumstances and may be subject to change in future. See FAQs or more information on taxation. The Dividend Yield assumes an investment at the Latest Valuation.

Location

Flats 1, 3, 7 - 1 Graham Road, London, London, NW4 3DH,